Rental Property Investment Analysis
Investment metrics for 3567 W 46th St, Cleveland, OH 44102
zillow
Duplex, Multi Family
📍 3567 W 46th St, Cleveland, OH 44102
$159,900
🛏 5 bed
🚿 2 bath
📐 1,920 sqft
15
/ 100
Deal Score
F
High Risk Investment
Grade F · 15/100
Monthly Cash Flow
$-215
After all expenses
Cap Rate
4.61%
Below 6% threshold
Monthly Rent
$1,039/mo
Estimated
Total Expenses
$1,254/mo
All-in monthly
Cash-on-Cash
-7.01%
Low return
Annual Cash Flow
$-2,577
Per year
Break-Even Analysis
Break-Even Rent
$1,254 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Diverse dining and creative hubs attract a younger demographic looking for an authentic urban residential lifestyle.
- ▸Central positioning allows for rapid transit access to downtown employment centers, appealing to consistent commuter rental demand.
- ▸Historic housing stock and walkable neighborhood streetscapes foster a unique character that supports stable long-term occupancy rates.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (15/100) with a negative cash flow of $-215/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Duplex, Multi Family at 3567 W 46th St, Cleveland, OH 44102 is listed at $159,900 with 5 bed / 2 bath and 1,920 sq ft.
The estimated monthly rent is $1,039, generating a negative monthly cash flow of $-215 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 4.61% and the cash-on-cash return is -7.01%. This deal received a score of 15/100 (Grade F: High Risk Investment).
More analyzed properties in Cleveland
Run a BRRRR Analysis
BRRRR Deal Calculator
Pre-filled using this property's analysis. Adjust rehab and financing assumptions to estimate BRRRR returns.
Property Data
Rehab & Refinance Inputs
$
$
$
%
$
$
%
%
Share This Deal
Analyze Another Property
Paste any Zillow, Redfin, or Realtor listing to instantly see:
• Deal Score • Cash Flow • Cap Rate • Investment Risk